Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.03% first-year return on $286k initial cash invested.
-8.03%
Cash On Cash
4.63%
Cap Rate
0.76
DSCR
$9,453
Rent
-$1,914
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,453 income − $11,367 expenses = $1,914 out of pocket
Investment Breakdown
|
Purchase Price
$1277k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$255k
Closing costs
1%
$12,766
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,453
Total Expenses
$11,367
Mortgage P&I
68%
$6,460
Property Taxes
13%
$1,221
Home Insurance
5%
$472
HOA
0%
$0
Property Management
12%
$1,134
CapEx
4%
$378
Vacancy
3%
$284
Maintenance
4%
$378
Other
11%
$1,040